58 Harbor Cove Piermont, New York
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$39,856
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $193
- Occupancy
- 56%
$5k
$25k
$50k
$70k
$69,661 | $32,505 | $295 | 64.8% | 1 | 4 | 51 | 1 | 1 | $50 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.92 (131) | Profile | |
$63,399 | $28,172 | $251 | 69.2% | 1 | 3 | 17 | 1 | 1 | $275 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (59) | Profile | |
$61,759 | $40,132 | $200 | 84.6% | 1 | 2 | 47 | 1 | 1 | $40 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (142) | Profile | |
$59,053 | $39,809 | $251 | 64.4% | 1 | 5 | 45 | 3 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (243) | Profile | |
$47,320 | $27,789 | $196 | 66% | 1 | 3 | 31 | 3 | 1 | $80 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.81 (95) | Profile |
Seasonality
Break-even
$4,334/mo
Avg profit / month
-$1,148/mo
Best profit month
Sep $99
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-12.1%
Cap Rate
3.58%